<PAGE> PAGE 1
000 B000000 11/30/96
000 C000000 0000868662
000 D000000 N
000 E000000 NF
000 F000000 Y
000 G000000 N
000 H000000 N
000 I000000 3.0.a
000 J000000 A
001 A000000 BRUNDAGE, STORY AND ROSE INVESTMENT TRUST
001 B000000 811-6185
001 C000000 5136292000
002 A000000 312 WALNUT STREET 21ST FLOOR
002 B000000 CINCINNATI
002 C000000 OH
002 D010000 45202
002 D020000 4094
003 000000 N
004 000000 N
005 000000 N
006 000000 N
007 A000000 Y
007 B000000 2
007 C010100 1
007 C020100 EQUITY FUND
007 C030100 N
007 C010200 2
007 C020200 SHORT/INTERMEDIATE TERM FIXED-INCOME FUND
007 C030200 N
007 C010300 3
007 C010400 4
007 C010500 5
007 C010600 6
007 C010700 7
007 C010800 8
007 C010900 9
007 C011000 10
008 A00AA01 BRUNDAGE, STORY AND ROSE,L.L.C.
008 B00AA01 A
008 C00AA01 801-45
008 D01AA01 NEW YORK
008 D02AA01 NY
008 D03AA01 10004
010 A00AA01 MGF SERVICE CORP.
010 B00AA01 84-1093
010 C01AA01 CINCINNATI
010 C02AA01 OH
010 C03AA01 45202
010 C04AA01 4094
011 A00AA01 MIDWEST GROUP FINANCIAL SERVICES, INC.
011 B00AA01 8-24674
<PAGE> PAGE 2
011 C01AA01 CINCINNATI
011 C02AA01 OH
011 C03AA01 45202
011 C04AA01 4094
012 A00AA01 MGF SERVICE CORP.
012 B00AA01 84-1093
012 C01AA01 CINCINNATI
012 C02AA01 OH
012 C03AA01 45202
012 C04AA01 4094
013 A00AA01 ARTHUR ANDERSEN LLP
013 B01AA01 CINCINNATI
013 B02AA01 OH
013 B03AA01 45202
014 A00AA01 MIDWEST GROUP FINANCIAL SERVICES, INC.
014 B00AA01 8-24674
014 A00AA02 CHARLES SCHWAB & CO., INC.
014 B00AA02 8-16514
015 A00AA01 STATE STREET BANK AND TRUST COMPANY, N.A.
015 B00AA01 S
015 C01AA01 NEW YORK
015 C02AA01 NY
015 C03AA01 10006
015 E01AA01 X
015 A00AA02 THE FIFTH THIRD BANK
015 B00AA02 C
015 C01AA02 CINCINNATI
015 C02AA02 OH
015 C03AA02 45202
015 E01AA02 X
018 00AA00 Y
019 A00AA00 N
019 B00AA00 0
020 A000001 DONALDSON, LUFKIN & JENRETTE SECURITIES CORP.
020 B000001 13-2741729
020 C000001 6
020 A000002 BEAR STEARNS & CO, INC
020 B000002 13-3299429
020 C000002 4
020 A000003 WILSHIRE ASSOCIATES INCORPORATED
020 B000003 95-2755361
020 C000003 3
020 A000004 JEFFERIES & COMPANY, INC.
020 B000004 95-2622900
020 C000004 2
020 A000005 SANFORD BERNSTEIN & CO, INC
020 B000005 13-2625874
020 C000005 2
020 A000006 J.P. MORGAN SECURITIES INC.
020 B000006 13-3224016
020 C000006 1
<PAGE> PAGE 3
020 A000007 NATWEST SECURITIES CORPORATION
020 B000007 13-3312778
020 C000007 1
020 A000008 WILLIAM BLAIR & COMPANY
020 B000008 36-2214610
020 C000008 1
020 A000009 PRUDENTIAL SECURITIES INCORPORATED
020 B000009 22-2347336
020 C000009 0
020 A000010 OPPENHEIMER & CO., INC.
020 B000010 13-2798343
020 C000010 0
021 000000 21
022 A000001 CLARKE (G.X.) & CO.
022 B000001 13-2969143
022 C000001 5839
022 D000001 2844
022 A000002 CHASE SECURITIES INC
022 B000002 13-3112953
022 C000002 1011
022 D000002 2034
022 A000003 GRUNTAL & CO., INCORPORATED
022 B000003 13-3179859
022 C000003 1929
022 D000003 823
022 A000004 PAINEWEBBER INCORPORATED
022 B000004 13-2638166
022 C000004 1035
022 D000004 1578
022 A000005 BEAR, STEARNS & CO, INC
022 B000005 13-3299429
022 C000005 1367
022 D000005 883
022 A000006 SMITH BARNEY INC.
022 B000006 13-1912900
022 C000006 487
022 D000006 1552
022 A000007 DONALDSON, LUFKIN & JENRETTE SECURITIES CORP.
022 B000007 13-2741729
022 C000007 326
022 D000007 1397
022 A000008 CITICORP SECURITIES MARKETS, INC
022 B000008 13-3187336
022 C000008 0
022 D000008 1407
022 A000009 GOLDMAN, SACHS & CO.
022 B000009 13-5108880
022 C000009 1166
022 D000009 210
022 A000010 MERRILL LYNCH, PIERCE, FENNER & SMITH INC.
022 B000010 13-5674085
<PAGE> PAGE 4
022 C000010 1009
022 D000010 53
023 C000000 15235
023 D000000 14476
026 A000000 N
026 B000000 Y
026 C000000 N
026 D000000 Y
026 E000000 N
026 F000000 N
026 G010000 N
026 G020000 N
026 H000000 N
027 000000 Y
029 00AA00 N
030 A00AA00 0
030 B00AA00 0.00
030 C00AA00 0.00
031 A00AA00 0
031 B00AA00 0
032 00AA00 0
033 00AA00 0
034 00AA00 N
035 00AA00 0
036 B00AA00 0
037 00AA00 N
038 00AA00 0
039 00AA00 N
040 00AA00 Y
041 00AA00 Y
058 A00AA00 N
059 00AA00 Y
060 A00AA00 Y
060 B00AA00 Y
061 00AA00 1000
077 A000000 Y
077 B000000 Y
077 C000000 N
077 D000000 N
077 E000000 N
077 F000000 N
077 G000000 N
077 H000000 N
077 I000000 N
077 J000000 N
077 K000000 N
077 L000000 N
077 M000000 N
077 N000000 N
077 O000000 N
077 P000000 N
<PAGE> PAGE 5
077 Q010000 N
077 Q020000 N
077 Q030000 N
078 000000 N
080 A00AA00 FEDERAL INSURANCE COMPANY
080 C00AA00 1000
081 A00AA00 N
081 B00AA00 0
082 A00AA00 N
082 B00AA00 0
083 A00AA00 N
083 B00AA00 0
084 A00AA00 N
084 B00AA00 0
085 A00AA00 Y
085 B00AA00 N
024 000100 Y
025 A000101 J.P. MORGAN SECURITIES INC.
025 B000101 13-3224016
025 C000101 E
025 D000101 661
025 D000102 0
025 D000103 0
025 D000104 0
025 D000105 0
025 D000106 0
025 D000107 0
025 D000108 0
028 A010100 60
028 A020100 24
028 A030100 0
028 A040100 606
028 B010100 148
028 B020100 0
028 B030100 0
028 B040100 877
028 C010100 281
028 C020100 0
028 C030100 0
028 C040100 223
028 D010100 77
028 D020100 31
028 D030100 0
028 D040100 151
028 E010100 114
028 E020100 0
028 E030100 0
028 E040100 220
028 F010100 85
028 F020100 0
028 F030100 0
<PAGE> PAGE 6
028 F040100 321
028 G010100 765
028 G020100 55
028 G030100 0
028 G040100 2398
028 H000100 0
042 A000100 0
042 B000100 100
042 C000100 0
042 D000100 0
042 E000100 0
042 F000100 0
042 G000100 0
042 H000100 0
043 000100 1
044 000100 0
045 000100 Y
046 000100 N
047 000100 Y
048 000100 0.650
048 A010100 0
048 A020100 0.000
048 B010100 0
048 B020100 0.000
048 C010100 0
048 C020100 0.000
048 D010100 0
048 D020100 0.000
048 E010100 0
048 E020100 0.000
048 F010100 0
048 F020100 0.000
048 G010100 0
048 G020100 0.000
048 H010100 0
048 H020100 0.000
048 I010100 0
048 I020100 0.000
048 J010100 0
048 J020100 0.000
048 K010100 0
048 K020100 0.000
049 000100 N
050 000100 N
051 000100 N
052 000100 N
053 A000100 N
054 A000100 Y
054 B000100 N
054 C000100 N
054 D000100 N
<PAGE> PAGE 7
054 E000100 N
054 F000100 N
054 G000100 N
054 H000100 Y
054 I000100 N
054 J000100 Y
054 K000100 N
054 L000100 N
054 M000100 Y
054 N000100 N
054 O000100 Y
055 A000100 N
055 B000100 N
056 000100 Y
057 000100 N
062 A000100 N
062 B000100 0.0
062 C000100 0.0
062 D000100 0.0
062 E000100 0.0
062 F000100 0.0
062 G000100 0.0
062 H000100 0.0
062 I000100 0.0
062 J000100 0.0
062 K000100 0.0
062 L000100 0.0
062 M000100 0.0
062 N000100 0.0
062 O000100 0.0
062 P000100 0.0
062 Q000100 0.0
062 R000100 0.0
066 A000100 Y
066 B000100 N
066 C000100 N
066 D000100 N
066 E000100 Y
066 F000100 N
066 G000100 N
067 000100 N
068 A000100 N
068 B000100 N
069 000100 N
070 A010100 Y
070 A020100 Y
070 B010100 N
070 B020100 N
070 C010100 N
070 C020100 N
070 D010100 N
<PAGE> PAGE 8
070 D020100 N
070 E010100 N
070 E020100 N
070 F010100 N
070 F020100 N
070 G010100 N
070 G020100 N
070 H010100 N
070 H020100 N
070 I010100 N
070 I020100 N
070 J010100 Y
070 J020100 N
070 K010100 Y
070 K020100 N
070 L010100 Y
070 L020100 Y
070 M010100 N
070 M020100 N
070 N010100 Y
070 N020100 N
070 O010100 Y
070 O020100 Y
070 P010100 N
070 P020100 N
070 Q010100 N
070 Q020100 N
070 R010100 N
070 R020100 N
071 A000100 10925
071 B000100 12557
071 C000100 24677
071 D000100 44
072 A000100 12
072 B000100 38
072 C000100 396
072 D000100 0
072 E000100 0
072 F000100 165
072 G000100 51
072 H000100 0
072 I000100 14
072 J000100 4
072 K000100 2
072 L000100 4
072 M000100 15
072 N000100 11
072 O000100 0
072 P000100 0
072 Q000100 33
072 R000100 14
<PAGE> PAGE 9
072 S000100 5
072 T000100 1
072 U000100 0
072 V000100 0
072 W000100 9
072 X000100 328
072 Y000100 0
072 Z000100 106
072AA000100 2702
072BB000100 403
072CC010100 2561
072CC020100 0
072DD010100 118
072DD020100 0
072EE000100 1134
073 A010100 0.0710
073 A020100 0.0000
073 B000100 0.6874
073 C000100 0.0000
074 A000100 1
074 B000100 931
074 C000100 0
074 D000100 0
074 E000100 0
074 F000100 26540
074 G000100 0
074 H000100 0
074 I000100 0
074 J000100 113
074 K000100 0
074 L000100 48
074 M000100 1
074 N000100 27634
074 O000100 0
074 P000100 23
074 Q000100 0
074 R010100 0
074 R020100 0
074 R030100 0
074 R040100 71
074 S000100 0
074 T000100 27540
074 U010100 1603
074 U020100 0
074 V010100 17.18
074 V020100 0.00
074 W000100 0.0000
074 X000100 492
074 Y000100 0
075 A000100 0
075 B000100 25373
<PAGE> PAGE 10
076 000100 0.00
024 000200 Y
025 A000201 SMITH BARNEY INC.
025 B000201 13-1912900
025 C000201 D
025 D000201 990
025 A000202 CITICORP SECURITIES MARKETS, INC.
025 B000202 13-3187336
025 C000202 D
025 D000202 1027
025 D000203 0
025 D000204 0
025 D000205 0
025 D000206 0
025 D000207 0
025 D000208 0
028 A010200 192
028 A020200 116
028 A030200 0
028 A040200 332
028 B010200 218
028 B020200 132
028 B030200 0
028 B040200 590
028 C010200 564
028 C020200 141
028 C030200 0
028 C040200 277
028 D010200 395
028 D020200 125
028 D030200 0
028 D040200 275
028 E010200 95
028 E020200 135
028 E030200 0
028 E040200 245
028 F010200 173
028 F020200 136
028 F030200 0
028 F040200 207
028 G010200 1637
028 G020200 785
028 G030200 0
028 G040200 1926
028 H000200 0
042 A000200 0
042 B000200 100
042 C000200 0
042 D000200 0
042 E000200 0
042 F000200 0
<PAGE> PAGE 11
042 G000200 0
042 H000200 0
043 000200 2
044 000200 0
045 000200 Y
046 000200 N
047 000200 Y
048 000200 0.500
048 A010200 0
048 A020200 0.000
048 B010200 0
048 B020200 0.000
048 C010200 0
048 C020200 0.000
048 D010200 0
048 D020200 0.000
048 E010200 0
048 E020200 0.000
048 F010200 0
048 F020200 0.000
048 G010200 0
048 G020200 0.000
048 H010200 0
048 H020200 0.000
048 I010200 0
048 I020200 0.000
048 J010200 0
048 J020200 0.000
048 K010200 0
048 K020200 0.000
049 000200 N
050 000200 N
051 000200 N
052 000200 N
053 A000200 Y
053 B000200 Y
053 C000200 N
054 A000200 Y
054 B000200 N
054 C000200 N
054 D000200 N
054 E000200 N
054 F000200 N
054 G000200 N
054 H000200 Y
054 I000200 N
054 J000200 Y
054 K000200 N
054 L000200 N
054 M000200 Y
054 N000200 N
<PAGE> PAGE 12
054 O000200 Y
055 A000200 Y
055 B000200 N
056 000200 Y
057 000200 N
062 A000200 Y
062 B000200 0.0
062 C000200 0.0
062 D000200 1.9
062 E000200 0.0
062 F000200 0.0
062 G000200 0.0
062 H000200 0.0
062 I000200 0.0
062 J000200 0.0
062 K000200 0.0
062 L000200 0.0
062 M000200 27.6
062 N000200 39.5
062 O000200 0.0
062 P000200 18.3
062 Q000200 11.9
062 R000200 0.0
063 A000200 0
063 B000200 4.3
064 A000200 Y
064 B000200 N
066 A000200 N
067 000200 N
068 A000200 N
068 B000200 N
069 000200 N
070 A010200 Y
070 A020200 Y
070 B010200 N
070 B020200 N
070 C010200 Y
070 C020200 N
070 D010200 N
070 D020200 N
070 E010200 Y
070 E020200 N
070 F010200 N
070 F020200 N
070 G010200 N
070 G020200 N
070 H010200 N
070 H020200 N
070 I010200 N
070 I020200 N
070 J010200 Y
<PAGE> PAGE 13
070 J020200 N
070 K010200 Y
070 K020200 N
070 L010200 Y
070 L020200 Y
070 M010200 N
070 M020200 N
070 N010200 Y
070 N020200 N
070 O010200 Y
070 O020200 Y
070 P010200 N
070 P020200 N
070 Q010200 N
070 Q020200 N
070 R010200 N
070 R020200 N
071 A000200 12782
071 B000200 14422
071 C000200 31742
071 D000200 40
072 A000200 12
072 B000200 2138
072 C000200 0
072 D000200 0
072 E000200 0
072 F000200 162
072 G000200 65
072 H000200 0
072 I000200 14
072 J000200 4
072 K000200 5
072 L000200 4
072 M000200 15
072 N000200 10
072 O000200 0
072 P000200 0
072 Q000200 37
072 R000200 14
072 S000200 5
072 T000200 2
072 U000200 0
072 V000200 0
072 W000200 20
072 X000200 357
072 Y000200 145
072 Z000200 1926
072AA000200 255
072BB000200 91
072CC010200 0
072CC020200 249
<PAGE> PAGE 14
072DD010200 1926
072DD020200 0
072EE000200 0
073 A010200 0.6215
073 A020200 0.0000
073 B000200 0.0000
073 C000200 0.0000
074 A000200 0
074 B000200 642
074 C000200 1462
074 D000200 31009
074 E000200 0
074 F000200 0
074 G000200 0
074 H000200 0
074 I000200 0
074 J000200 0
074 K000200 0
074 L000200 339
074 M000200 1
074 N000200 33453
074 O000200 0
074 P000200 10
074 Q000200 0
074 R010200 0
074 R020200 0
074 R030200 0
074 R040200 66
074 S000200 0
074 T000200 33377
074 U010200 3123
074 U020200 0
074 V010200 10.69
074 V020200 0.00
074 W000200 0.0000
074 X000200 380
074 Y000200 0
075 A000200 0
075 B000200 32648
076 000200 0.00
SIGNATURE JOHN F. SPLAIN
TITLE SECRETARY
<TABLE> <S> <C>
<ARTICLE> 6
<CIK> 0000868662
<NAME> BRUNDAGE, STORY AND ROSE INVESTMENT TRUST
<SERIES>
<NUMBER> 1
<NAME> EQUITY FUND
<S> <C>
<PERIOD-TYPE> 12-MOS
<FISCAL-YEAR-END> NOV-30-1996
<PERIOD-START> DEC-01-1995
<PERIOD-END> NOV-30-1996
<INVESTMENTS-AT-COST> 19,971,386
<INVESTMENTS-AT-VALUE> 27,470,685
<RECEIVABLES> 160,971
<ASSETS-OTHER> 696
<OTHER-ITEMS-ASSETS> 1,109
<TOTAL-ASSETS> 27,633,461
<PAYABLE-FOR-SECURITIES> 0
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 93,339
<TOTAL-LIABILITIES> 93,339
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 17,729,308
<SHARES-COMMON-STOCK> 1,602,870
<SHARES-COMMON-PRIOR> 1,621,993
<ACCUMULATED-NII-CURRENT> 12,694
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> 2,298,821
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 7,499,299
<NET-ASSETS> 27,540,122
<DIVIDEND-INCOME> 395,852
<INTEREST-INCOME> 38,490
<OTHER-INCOME> 0
<EXPENSES-NET> 328,497
<NET-INVESTMENT-INCOME> 105,845
<REALIZED-GAINS-CURRENT> 2,298,821
<APPREC-INCREASE-CURRENT> 2,561,218
<NET-CHANGE-FROM-OPS> 4,965,884
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 118,157
<DISTRIBUTIONS-OF-GAINS> 1,134,441
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 157,706
<NUMBER-OF-SHARES-REDEEMED> 262,040
<SHARES-REINVESTED> 85,211
<NET-CHANGE-IN-ASSETS> 3,349,570
<ACCUMULATED-NII-PRIOR> 25,006
<ACCUMULATED-GAINS-PRIOR> 1,134,441
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 164,902
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 328,497
<AVERAGE-NET-ASSETS> 25,372,984
<PER-SHARE-NAV-BEGIN> 14.91
<PER-SHARE-NII> .06
<PER-SHARE-GAIN-APPREC> 2.97
<PER-SHARE-DIVIDEND> .07
<PER-SHARE-DISTRIBUTIONS> .69
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 17.18
<EXPENSE-RATIO> 1.30
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 6
<CIK> 0000868662
<NAME> BRUNDAGE, STORY AND ROSE INVESTMENT TRUST
<SERIES>
<NUMBER> 2
<NAME> SHORT/INTERMEDIATE TERM FIXED-INCOME FUND
<S> <C>
<PERIOD-TYPE> 12-MOS
<FISCAL-YEAR-END> NOV-30-1996
<PERIOD-START> DEC-01-1995
<PERIOD-END> NOV-30-1996
<INVESTMENTS-AT-COST> 32,675,453
<INVESTMENTS-AT-VALUE> 33,113,011
<RECEIVABLES> 338,670
<ASSETS-OTHER> 128
<OTHER-ITEMS-ASSETS> 1,276
<TOTAL-ASSETS> 33,453,085
<PAYABLE-FOR-SECURITIES> 0
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 76,534
<TOTAL-LIABILITIES> 76,534
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 33,288,209
<SHARES-COMMON-STOCK> 3,122,514
<SHARES-COMMON-PRIOR> 3,288,115
<ACCUMULATED-NII-CURRENT> 0
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> (349,216)
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 437,558
<NET-ASSETS> 33,376,551
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 2,138,069
<OTHER-INCOME> 0
<EXPENSES-NET> 212,298
<NET-INVESTMENT-INCOME> 1,925,771
<REALIZED-GAINS-CURRENT> 164,007
<APPREC-INCREASE-CURRENT> (248,560)
<NET-CHANGE-FROM-OPS> 1,841,218
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 1,925,771
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 430,192
<NUMBER-OF-SHARES-REDEEMED> 748,745
<SHARES-REINVESTED> 152,952
<NET-CHANGE-IN-ASSETS> (1,894,958)
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> (513,223)
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 162,321
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 357,316
<AVERAGE-NET-ASSETS> 32,648,359
<PER-SHARE-NAV-BEGIN> 10.73
<PER-SHARE-NII> .62
<PER-SHARE-GAIN-APPREC> (.04)
<PER-SHARE-DIVIDEND> .62
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 10.69
<EXPENSE-RATIO> .65
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
